The WACC of CITIC Ltd (267.HK) is 5.5%.
| Range | Selected | |
| Cost of equity | 9.40% - 26.70% | 18.05% |
| Tax rate | 17.10% - 17.20% | 17.15% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 4.7% - 6.3% | 5.5% |
| Category | Low | High |
| Long-term bond rate | 2.9% | 3.4% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 1.1 | 3.27 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.40% | 26.70% |
| Tax rate | 17.10% | 17.20% |
| Debt/Equity ratio | 9.28 | 9.28 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 4.7% | 6.3% |
| Selected WACC | 5.5% | |
The Cost of Equity reflects the return a company needs to deliver to shareholders to justify the risk of investing in its shares. It’s computed using the Capital Asset Pricing Model (CAPM), which blends the risk-free rate, the stock’s beta, and the market risk premium.
This method evaluates the stock’s risk compared to a safe investment and the market’s overall volatility.
Here’s how we figure out the cost of equity for 267.HK:
cost_of_equity (18.05%) = risk_free_rate (3.15%) + equity_risk_premium (6.50%) * adjusted_beta (1.1) + risk_adjustments (0.25%)
We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.